Archidply Decor Limited ADL.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | 524.815 M 11.41 % | 471.066 M -6.61 % | 504.415 M 20.22 % | 419.570 M 30.59 % | 321.294 M -19.94 % | 401.319 M -27.75 % | 555.489 M |
| Net income | 565.000 K 97.55 % | 286.000 K -96.08 % | 7.301 M 197.03 % | 2.458 M 134.83 % | -7.057 M 37.51 % | -11.293 M 65.62 % | -32.848 M |
| Income before tax | 1.193 M -84.86 % | 7.878 M -28.38 % | 10.999 M 265.17 % | 3.012 M 124.36 % | -12.365 M -12.07 % | -11.033 M 66.76 % | -33.191 M |
| Income before tax ratio | 0.00 -86.41 % | 0.02 -23.30 % | 0.02 203.75 % | 0.01 118.65 % | -0.04 -39.98 % | -0.03 53.99 % | -0.06 |
| EBITDA | 41.825 M -9.41 % | 46.170 M 23.99 % | 37.237 M 10.13 % | 33.813 M 27.97 % | 26.422 M -0.45 % | 26.540 M 477.27 % | 4.598 M |
| Net income ratio | 0.00 77.32 % | 0.00 -95.81 % | 0.01 147.07 % | 0.01 126.67 % | -0.02 21.94 % | -0.03 52.41 % | -0.06 |
| Ratio EBITDA | 0.08 -18.69 % | 0.10 32.77 % | 0.07 -8.40 % | 0.08 -2.00 % | 0.08 24.35 % | 0.07 699.04 % | 0.01 |
| Gross profit ratio | 0.27 2.07 % | 0.27 79.56 % | 0.15 -36.42 % | 0.23 -11.81 % | 0.27 -28.49 % | 0.37 20.38 % | 0.31 |
| Weighted average shs out dil | 5.650 M 1.50 % | 5.566 M 0.00 % | 5.566 M 0.00 % | 5.566 M 0.00 % | 5.566 M 0.00 % | 5.566 M 0.00 % | 5.566 M |
| Weighted average shs out | 5.650 M -1.22 % | 5.720 M 2.76 % | 5.566 M 0.00 % | 5.566 M 0.00 % | 5.566 M 0.00 % | 5.566 M 0.00 % | 5.566 M |
| EPS diluted | 0.10 94.55 % | 0.05 -96.08 % | 1.31 197.73 % | 0.44 134.65 % | -1.27 37.44 % | -2.03 65.59 % | -5.90 |
| Earnings per share | 0.10 100.00 % | 0.05 -96.18 % | 1.31 197.73 % | 0.44 134.65 % | -1.27 37.44 % | -2.03 65.59 % | -5.90 |
| Gross profit | 143.419 M 13.72 % | 126.116 M 67.69 % | 75.207 M -23.57 % | 98.395 M 15.17 % | 85.436 M -42.75 % | 149.227 M -13.03 % | 171.583 M |
| Income tax expense | 629.000 K -91.72 % | 7.593 M 105.33 % | 3.698 M 567.51 % | 554.000 K 110.44 % | -5.308 M -2 146.32 % | 259.392 K 175.75 % | -342.435 K |
| Cost of revenue | 381.396 M 17.28 % | 325.188 M -24.24 % | 429.208 M 33.64 % | 321.175 M 36.17 % | 235.858 M -6.44 % | 252.092 M -34.34 % | 383.907 M |
| General and administrative expenses | 60.638 M 245.34 % | 17.559 M -64.32 % | 49.209 M 283.64 % | 12.827 M 13.20 % | 11.331 M -60.69 % | 28.826 M -26.85 % | 39.409 M |
| Selling and marketing expenses | 5.541 M -76.13 % | 23.217 M 289.74 % | 5.957 M -60.54 % | 15.098 M 6.84 % | 14.131 M -36.99 % | 22.426 M -40.10 % | 37.442 M |
| Other expenses | 80.183 M 386.64 % | 16.477 M | 0.000 -100.00 % | 3.828 M -8.51 % | 4.184 M -95.73 % | 97.975 M 3.42 % | 94.732 M |
| Operating expenses | 132.657 M 131.70 % | 57.253 M 3.78 % | 55.166 M 73.73 % | 31.753 M 7.11 % | 29.646 M -80.13 % | 149.227 M -13.03 % | 171.583 M |
| Cost and expenses | 514.053 M 34.41 % | 382.441 M -20.75 % | 482.553 M 19.36 % | 404.282 M 26.95 % | 318.450 M -16.75 % | 382.506 M -31.14 % | 555.489 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 52.474 M 28.69 % | 40.776 M -26.08 % | 55.166 M 97.55 % | 27.925 M 9.67 % | 25.462 M -50.32 % | 51.252 M -33.31 % | 76.851 M |
| Interest income | 9.508 M 9.65 % | 8.671 M 7.49 % | 8.067 M -6.99 % | 8.673 M -17.37 % | 10.496 M -16.37 % | 12.551 M 10.39 % | 11.369 M |
| Interest expense | 22.174 M 6.80 % | 20.763 M 27.25 % | 16.317 M -11.81 % | 18.502 M -27.81 % | 25.630 M -7.96 % | 27.846 M 22.21 % | 22.785 M |
| Depreciation and amortization | 18.458 M 5.30 % | 17.529 M 35.59 % | 12.928 M 5.11 % | 12.299 M -6.52 % | 13.157 M -8.88 % | 14.440 M -3.76 % | 15.004 M |
| Operating income | 10.762 M -56.78 % | 24.901 M -69.95 % | 82.879 M 659.80 % | 10.908 M 633.66 % | -2.044 M -116.54 % | 12.356 M 232.56 % | -9.321 M |
| Operating income ratio | 0.02 -61.21 % | 0.05 -67.83 % | 0.16 532.00 % | 0.03 508.66 % | -0.01 -120.66 % | 0.03 283.49 % | -0.02 |
| Total other income expenses net | -9.569 M | 0.000 | 0.000 | 0.000 100.00 % | -10.321 M 55.87 % | -23.389 M 2.01 % | -23.870 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Net debt | 220.269 M 1.57 % | 216.874 M 42.14 % | 152.573 M -7.41 % | 164.789 M -8.72 % | 180.524 M -11.88 % | 204.857 M -8.39 % | 223.618 M |
| Total investments | 110.070 M 130 935.71 % | 84.000 K 0.00 % | 84.000 K 0.00 % | 84.000 K 0.00 % | 84.000 K 11.48 % | 75.350 K 209.45 % | 24.350 K |
| Total debt | 224.223 M 1.90 % | 220.034 M 42.10 % | 154.845 M -7.59 % | 167.559 M -10.39 % | 186.977 M -13.10 % | 215.170 M -7.42 % | 232.422 M |
| Accumulated other comprehensive income loss | 2.556 M -13.50 % | 2.955 M 28.93 % | 2.292 M 14.60 % | 2.000 M 53.14 % | 1.306 M | 0.000 | 0.000 |
| Retained earnings | 154.632 M 0.37 % | 154.067 M 0.19 % | 153.782 M 4.98 % | 146.481 M 1.71 % | 144.023 M -4.67 % | 151.080 M -30.55 % | 217.535 M |
| Common stock | 55.663 M 0.00 % | 55.663 M 0.00 % | 55.663 M 0.00 % | 55.663 M 0.00 % | 55.663 M 0.00 % | 55.663 M 11 032.50 % | 500.000 K |
| Total equity | 507.684 M 0.03 % | 507.518 M 0.19 % | 506.569 M 1.52 % | 498.976 M 0.64 % | 495.824 M -1.20 % | 501.826 M -2.15 % | 512.851 M |
| Other non current liabilities | 9.637 M 29.98 % | 7.414 M 5.34 % | 7.038 M -28.79 % | 9.883 M -18.44 % | 12.118 M 2.93 % | 11.773 M -12.75 % | 13.493 M |
| Long term debt | 25.556 M -10.91 % | 28.686 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.240 M -36.91 % | 3.550 M |
| Total non current liabilities | 38.488 M -5.26 % | 40.625 M 477.22 % | 7.038 M -28.79 % | 9.883 M -18.44 % | 12.118 M -13.52 % | 14.013 M -17.78 % | 17.044 M |
| Other current liabilities | 12.943 M 11.97 % | 11.559 M -22.32 % | 14.880 M 40.47 % | 10.593 M -40.89 % | 17.920 M -43.90 % | 31.942 M 21.60 % | 26.267 M |
| Deferred revenue | 0.000 -100.00 % | 3.142 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.520 M | 0.000 |
| Short term debt | 198.667 M 3.82 % | 191.348 M 23.57 % | 154.845 M -7.59 % | 167.559 M -10.39 % | 186.977 M -5.64 % | 198.150 M -13.42 % | 228.872 M |
| Total current liabilities | 238.466 M -1.27 % | 241.525 M 15.69 % | 208.764 M 3.62 % | 201.480 M -20.21 % | 252.501 M -20.98 % | 319.536 M -9.53 % | 353.211 M |
| Total liabilities | 276.954 M -1.84 % | 282.150 M 30.74 % | 215.802 M 2.10 % | 211.363 M -20.13 % | 264.619 M -20.67 % | 333.549 M -9.91 % | 370.255 M |
| Other non current assets | 10.732 M -90.81 % | 116.737 M -8.82 % | 128.032 M 20.31 % | 106.414 M -3.74 % | 110.551 M -17.02 % | 133.232 M -18.06 % | 162.588 M |
| Long term investments | 110.070 M 130 935.71 % | 84.000 K 0.00 % | 84.000 K 0.00 % | 84.000 K 0.00 % | 84.000 K 244.97 % | 24.350 K | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 194.643 M 20.15 % | 161.996 M | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 100.00 % | -83.000 K -598.14 % | 16.662 K -98.91 % | 1.530 M | 0.000 |
| Property plant equipment net | 187.002 M -5.36 % | 197.594 M 32.91 % | 148.672 M -0.38 % | 149.243 M -5.55 % | 158.012 M -7.53 % | 170.887 M -9.85 % | 189.549 M |
| Total non current assets | 307.804 M -2.10 % | 314.415 M 12.98 % | 278.284 M 6.81 % | 260.533 M -5.03 % | 274.336 M -10.28 % | 305.765 M -13.26 % | 352.487 M |
| Other current assets | 6.784 M 212.92 % | 2.168 M -38.41 % | 3.520 M -45.19 % | 6.422 M -16.64 % | 7.704 M -88.55 % | 67.310 M 28.79 % | 52.263 M |
| Short term investments | 763.000 K 26.12 % | 605.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 51.000 K | 0.000 |
| cash and cash equivalents | 3.954 M 25.13 % | 3.160 M 39.08 % | 2.272 M -17.98 % | 2.770 M -57.07 % | 6.453 M -37.43 % | 10.313 M 17.14 % | 8.804 M |
| Cash and short term investments | 4.717 M 25.29 % | 3.765 M 65.71 % | 2.272 M -17.98 % | 2.770 M -57.07 % | 6.453 M -37.43 % | 10.313 M 17.14 % | 8.804 M |
| Total current assets | 476.834 M 0.33 % | 475.253 M 7.02 % | 444.087 M -1.27 % | 449.806 M -7.47 % | 486.107 M -8.17 % | 529.342 M -0.24 % | 530.618 M |
| Inventory | 284.610 M 2.39 % | 277.974 M 21.48 % | 228.827 M -12.53 % | 261.604 M -5.66 % | 277.307 M -4.29 % | 289.723 M -0.97 % | 292.565 M |
| Net receivables | 180.723 M -5.55 % | 191.346 M -8.65 % | 209.468 M 17.01 % | 179.010 M -8.03 % | 194.643 M 20.15 % | 161.996 M -8.47 % | 176.987 M |
| Tax assets | 0.000 | 0.000 -100.00 % | 1.496 M -69.31 % | 4.875 M -14.07 % | 5.673 M 6 101.36 % | 91.480 K -73.93 % | 350.872 K |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 734.000 | 0.000 | 0.000 |
| Account payables | 25.377 M -27.10 % | 34.811 M -10.83 % | 39.039 M 67.35 % | 23.328 M -51.00 % | 47.604 M -42.59 % | 82.924 M -15.45 % | 98.072 M |
| Tax payables | 1.479 M 122.41 % | 665.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 267.781 K | 0.000 |
| Capital lease obligations | 28.686 M -13.51 % | 33.168 M | 0.000 | 0.000 | 0.000 100.00 % | -14.779 M | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 16.835 K | 0.000 |
| Other total stockholders equity | 294.832 M 0.00 % | 294.832 M 0.00 % | 294.832 M -0.67 % | 296.832 M 0.68 % | 294.832 M 0.01 % | 294.799 M -0.01 % | 294.815 M |
| Deferred tax liabilities non current | 3.295 M -27.18 % | 4.525 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 784.638 M -0.64 % | 789.668 M 9.32 % | 722.371 M 1.69 % | 710.339 M -6.59 % | 760.444 M -8.94 % | 835.107 M -5.44 % | 883.105 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -7.637 M 79.64 % | -37.516 M -282.23 % | 20.587 M 447.23 % | -5.929 M 81.79 % | -32.560 M -180.49 % | 40.450 M 141.08 % | -98.456 M |
| Accounts receivables | 10.622 M -41.39 % | 18.122 M 159.50 % | -30.458 M -294.83 % | 15.633 M 143.58 % | -35.869 M -323.49 % | 16.050 M | 0.000 |
| Inventory | -10.520 M 79.97 % | -52.534 M -244.82 % | 36.275 M 842.45 % | 3.849 M -86.27 % | 28.042 M 886.65 % | 2.842 M 159.69 % | -4.762 M |
| Accounts payables | -9.434 M -123.13 % | -4.228 M -126.91 % | 15.711 M 164.72 % | -24.276 M 31.27 % | -35.320 M -72.83 % | -20.437 M | 0.000 |
| Other working capital | 1.695 M 50.80 % | 1.124 M 219.45 % | -941.000 K 17.09 % | -1.135 M -110.72 % | 10.587 M -74.79 % | 41.995 M 144.82 % | -93.694 M |
| Other non cash items | 9.052 M -33.47 % | 13.605 M 192.58 % | 4.650 M -36.73 % | 7.349 M -34.83 % | 11.276 M 22.38 % | 9.214 M -45.11 % | 16.787 M |
| Net cash provided by operating activities | 21.066 M 445.57 % | -6.096 M -112.40 % | 49.164 M 204.27 % | 16.158 M 178.78 % | -20.511 M -138.64 % | 53.089 M 153.17 % | -99.856 M |
| Investments in property plant and equipment | -7.866 M 57.15 % | -18.357 M -115.26 % | -8.528 M -142.82 % | -3.512 M -1 235.36 % | -263.000 K 28.08 % | -365.708 K 93.90 % | -5.994 M |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | -159.000 K | 0.000 100.00 % | -21.996 M | 0.000 | 0.000 100.00 % | -16.930 M -3 182.30 % | -515.798 K |
| Sales maturities of investments | 0.000 -100.00 % | 36.000 K | 0.000 | 0.000 -100.00 % | 40.588 M | 0.000 -100.00 % | 6.089 M |
| Other investing activites | 4.382 M -70.47 % | 14.838 M 116.14 % | 6.865 M -63.19 % | 18.652 M -29.33 % | 26.393 M 351.56 % | 5.845 M 14.50 % | 5.105 M |
| Net cash used for investing activites | -3.643 M -4.59 % | -3.483 M 85.28 % | -23.659 M -256.27 % | 15.140 M -77.31 % | 66.718 M 682.63 % | -11.451 M -344.48 % | 4.684 M |
| Debt repayment | 8.671 M -72.92 % | 32.021 M 351.86 % | -12.714 M 34.52 % | -19.418 M 31.12 % | -28.192 M -63.41 % | -17.252 M -120.81 % | 82.897 M |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -25.299 M -17.37 % | -21.554 M -62.19 % | -13.289 M 14.61 % | -15.563 M 28.85 % | -21.874 M 4.38 % | -22.877 M -3 609.38 % | -616.722 K |
| Net cash used provided by financing activities | -16.628 M -258.86 % | 10.467 M 140.25 % | -26.003 M 25.67 % | -34.981 M 30.13 % | -50.066 M -24.76 % | -40.129 M -148.77 % | 82.280 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 794.000 K -10.59 % | 888.000 K 278.31 % | -498.000 K 86.48 % | -3.683 M 4.59 % | -3.860 M -355.75 % | 1.509 M 111.71 % | -12.892 M |
| Cash at beginning of period | 3.160 M 39.08 % | 2.272 M -17.98 % | 2.770 M -57.07 % | 6.453 M -37.43 % | 10.313 M 17.14 % | 8.804 M -59.42 % | 21.696 M |
| Cash at end of period | 3.954 M 25.13 % | 3.160 M 39.08 % | 2.272 M -17.98 % | 2.770 M -57.07 % | 6.453 M -37.43 % | 10.313 M 17.14 % | 8.804 M |
| Operating cash flow | 21.066 M 247.85 % | -14.248 M -128.98 % | 49.164 M 204.27 % | 16.158 M 178.78 % | -20.511 M -147.96 % | 42.763 M 142.82 % | -99.856 M |
| Capital expenditure | -7.866 M 57.15 % | -18.357 M -115.26 % | -8.528 M -142.82 % | -3.512 M -1 235.36 % | -263.000 K 28.08 % | -365.708 K 93.90 % | -5.994 M |
| Free CashFlow | 13.200 M 153.98 % | -24.453 M -160.18 % | 40.636 M 221.33 % | 12.646 M 160.87 % | -20.774 M -139.40 % | 52.723 M 149.81 % | -105.850 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110.601 M -21.17 % | 140.302 M 16.92 % | 119.997 M -14.91 % | 141.018 M 14.19 % | 123.497 M -16.48 % | 147.864 M 24.31 % | 118.944 M -8.51 % | 130.005 M 71.66 % | 75.735 M -55.75 % | 171.140 M 31.72 % | 129.932 M 26.41 % | 102.784 M 1.67 % | 101.097 M -13.37 % | 116.697 M 1.29 % | 115.215 M -5.70 % | 122.181 M 85.38 % | 65.907 M -50.27 % | 132.519 M 39.73 % | 94.840 M 38.83 % | 68.316 M 166.66 % | 25.619 M -69.78 % | 84.787 M 16.05 % | 73.063 M |
| Net income | -1.443 M -4 144.12 % | -34.000 K -124.64 % | 138.000 K -94.79 % | 2.648 M 221.08 % | -2.187 M -241.37 % | 1.547 M 37.51 % | 1.125 M -49.35 % | 2.221 M 148.21 % | -4.607 M -477.00 % | 1.222 M -28.50 % | 1.709 M -11.13 % | 1.923 M -21.41 % | 2.447 M 11.53 % | 2.194 M -20.77 % | 2.769 M 128.47 % | 1.212 M 128.84 % | -4.202 M -173.88 % | 5.688 M 798.57 % | 633.000 K 126.80 % | -2.362 M 78.56 % | -11.016 M -4 668.72 % | 241.118 K 3 113.98 % | -8.000 K |
| Income before tax | -1.879 M -26 742.86 % | -7.000 K -102.01 % | 349.000 K -84.74 % | 2.287 M 259.26 % | -1.436 M -116.39 % | 8.759 M 430.53 % | 1.651 M -52.03 % | 3.442 M 157.61 % | -5.975 M -351.79 % | 2.373 M -1.45 % | 2.408 M -13.51 % | 2.784 M -18.93 % | 3.434 M 15.08 % | 2.984 M -22.53 % | 3.852 M 120.62 % | 1.746 M 131.35 % | -5.570 M -843.71 % | 748.946 K -1.19 % | 758.000 K 128.02 % | -2.705 M 75.78 % | -11.167 M -2 353.64 % | 495.510 K 8 358.50 % | -6.000 K |
| Income before tax ratio | -0.02 -33 951.27 % | 0.00 -101.72 % | 0.00 -82.07 % | 0.02 239.47 % | -0.01 -119.63 % | 0.06 326.76 % | 0.01 -47.57 % | 0.03 133.56 % | -0.08 -668.98 % | 0.01 -25.18 % | 0.02 -31.58 % | 0.03 -20.26 % | 0.03 32.84 % | 0.03 -23.52 % | 0.03 133.96 % | 0.01 116.91 % | -0.08 -1 595.38 % | 0.01 -29.29 % | 0.01 120.19 % | -0.04 90.92 % | -0.44 -7 558.48 % | 0.01 7 216.56 % | 0.00 |
| EBITDA | 7.055 M -31.50 % | 10.300 M -1.65 % | 10.473 M -11.00 % | 11.767 M 26.74 % | 9.284 M -62.81 % | 24.967 M 151.38 % | 9.932 M -6.34 % | 10.604 M 1 492.19 % | 666.000 K -91.85 % | 8.176 M -15.45 % | 9.670 M 0.70 % | 9.603 M -4.28 % | 10.032 M 31.33 % | 7.639 M -32.16 % | 11.261 M 13.29 % | 9.940 M 378.34 % | 2.078 M -71.14 % | 7.200 M -28.68 % | 10.095 M 23.06 % | 8.203 M 646.87 % | -1.500 M -124.29 % | 6.175 M -38.69 % | 10.073 M |
| Net income ratio | -0.01 -5 283.84 % | 0.00 -121.07 % | 0.00 -93.88 % | 0.02 206.04 % | -0.02 -269.26 % | 0.01 10.62 % | 0.01 -44.64 % | 0.02 128.08 % | -0.06 -951.93 % | 0.01 -45.71 % | 0.01 -29.70 % | 0.02 -22.70 % | 0.02 28.74 % | 0.02 -21.77 % | 0.02 142.28 % | 0.01 115.56 % | -0.06 -248.54 % | 0.04 543.08 % | 0.01 119.30 % | -0.03 91.96 % | -0.43 -15 220.31 % | 0.00 2 697.22 % | 0.00 |
| Ratio EBITDA | 0.06 -13.11 % | 0.07 -15.89 % | 0.09 4.59 % | 0.08 11.00 % | 0.08 -55.48 % | 0.17 102.21 % | 0.08 2.37 % | 0.08 827.54 % | 0.01 -81.59 % | 0.05 -35.81 % | 0.07 -20.34 % | 0.09 -5.85 % | 0.10 51.59 % | 0.07 -33.03 % | 0.10 20.14 % | 0.08 158.03 % | 0.03 -41.97 % | 0.05 -48.96 % | 0.11 -11.35 % | 0.12 305.08 % | -0.06 -180.39 % | 0.07 -47.17 % | 0.14 |
| Gross profit ratio | 0.30 11.72 % | 0.27 -10.19 % | 0.30 22.26 % | 0.25 80.30 % | 0.14 -25.13 % | 0.18 1.38 % | 0.18 -41.30 % | 0.31 6.60 % | 0.29 74.82 % | 0.16 5.67 % | 0.16 -49.69 % | 0.31 8.68 % | 0.29 69.90 % | 0.17 -43.52 % | 0.30 22.84 % | 0.24 4.01 % | 0.23 39.83 % | 0.17 -50.74 % | 0.34 -3.32 % | 0.35 20.85 % | 0.29 32.86 % | 0.22 -57.81 % | 0.52 |
| Weighted average shs out dil | 5.550 M -1.77 % | 5.650 M -18.12 % | 6.900 M 25.08 % | 5.517 M -1.62 % | 5.608 M 0.74 % | 5.566 M -1.04 % | 5.625 M 1.31 % | 5.553 M 0.03 % | 5.551 M -0.28 % | 5.566 M 0.97 % | 5.513 M 0.34 % | 5.494 M -1.21 % | 5.561 M -0.09 % | 5.566 M 0.51 % | 5.538 M 0.52 % | 5.509 M -1.67 % | 5.603 M 0.65 % | 5.566 M -3.27 % | 5.755 M 2.32 % | 5.624 M 1.08 % | 5.564 M 0.00 % | 5.564 M -1.07 % | 5.624 M |
| Weighted average shs out | 5.550 M -1.77 % | 5.650 M -18.12 % | 6.900 M 25.08 % | 5.517 M -1.62 % | 5.608 M 0.74 % | 5.566 M -1.04 % | 5.625 M 1.31 % | 5.553 M 0.03 % | 5.551 M -0.28 % | 5.566 M 0.97 % | 5.513 M 0.34 % | 5.494 M -1.21 % | 5.561 M -0.09 % | 5.566 M 0.51 % | 5.538 M 0.52 % | 5.509 M -1.67 % | 5.603 M 0.65 % | 5.566 M -3.27 % | 5.755 M 2.32 % | 5.624 M 1.08 % | 5.564 M 0.26 % | 5.549 M -1.33 % | 5.624 M |
| EPS diluted | -0.26 -4 233.33 % | -0.01 -130.00 % | 0.02 -95.83 % | 0.48 223.08 % | -0.39 -239.29 % | 0.28 40.00 % | 0.20 -50.00 % | 0.40 148.19 % | -0.83 -477.27 % | 0.22 -29.03 % | 0.31 -11.43 % | 0.35 -20.45 % | 0.44 12.82 % | 0.39 -22.00 % | 0.50 127.27 % | 0.22 129.33 % | -0.75 -175.76 % | 0.99 800.00 % | 0.11 126.19 % | -0.42 78.79 % | -1.98 -4 672.75 % | 0.04 3 192.86 % | 0.00 |
| Earnings per share | -0.26 -4 233.33 % | -0.01 -130.00 % | 0.02 -95.83 % | 0.48 223.08 % | -0.39 -239.29 % | 0.28 40.00 % | 0.20 -50.00 % | 0.40 148.19 % | -0.83 -477.27 % | 0.22 -29.03 % | 0.31 -11.43 % | 0.35 -20.45 % | 0.44 12.82 % | 0.39 -22.00 % | 0.50 127.27 % | 0.22 129.33 % | -0.75 -175.76 % | 0.99 800.00 % | 0.11 126.19 % | -0.42 78.79 % | -1.98 -4 672.75 % | 0.04 3 192.86 % | 0.00 |
| Gross profit | 33.502 M -11.93 % | 38.040 M 5.01 % | 36.225 M 4.03 % | 34.821 M 105.88 % | 16.913 M -37.47 % | 27.046 M 26.02 % | 21.461 M -46.30 % | 39.963 M 82.99 % | 21.839 M -22.64 % | 28.229 M 39.19 % | 20.281 M -36.41 % | 31.891 M 10.49 % | 28.863 M 47.19 % | 19.610 M -42.79 % | 34.277 M 15.83 % | 29.592 M 92.82 % | 15.347 M -30.46 % | 22.069 M -31.17 % | 32.064 M 34.22 % | 23.889 M 222.26 % | 7.413 M -59.85 % | 18.465 M -51.04 % | 37.714 M |
| Income tax expense | -436.000 K -1 657.14 % | 28.000 K -86.73 % | 211.000 K 158.45 % | -361.000 K -148.07 % | 751.000 K -89.59 % | 7.213 M 1 268.69 % | 527.000 K -56.87 % | 1.222 M 189.33 % | -1.368 M -218.85 % | 1.151 M 64.66 % | 699.000 K -18.82 % | 861.000 K -12.77 % | 987.000 K 24.94 % | 790.000 K -27.05 % | 1.083 M 102.81 % | 534.000 K 139.06 % | -1.367 M 72.32 % | -4.939 M -4 051.18 % | 125.000 K 136.44 % | -343.000 K -127.15 % | -151.000 K -159.59 % | 253.392 K 12 569.60 % | 2.000 K |
| Cost of revenue | 77.099 M -24.61 % | 102.262 M 22.07 % | 83.772 M -21.12 % | 106.197 M -0.36 % | 106.584 M -11.78 % | 120.818 M 23.94 % | 97.483 M 8.26 % | 90.042 M 67.07 % | 53.896 M -62.29 % | 142.911 M 30.33 % | 109.651 M 54.67 % | 70.893 M -1.86 % | 72.234 M -25.60 % | 97.087 M 19.95 % | 80.938 M -12.58 % | 92.589 M 83.13 % | 50.560 M -54.22 % | 110.450 M 75.94 % | 62.776 M 41.30 % | 44.427 M 144.02 % | 18.206 M -72.55 % | 66.322 M 87.62 % | 35.349 M |
| General and administrative expenses | 0.000 -100.00 % | 21.040 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.135 M | 0.000 | 0.000 | 0.000 -100.00 % | 21.833 M | 0.000 | 0.000 | 0.000 -100.00 % | 13.009 M | 0.000 | 0.000 | 0.000 -100.00 % | 17.338 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.128 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.957 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.563 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.129 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 33.422 M 90.17 % | 17.575 M -47.36 % | 33.389 M 5.89 % | 31.532 M | 0.000 | 0.000 | 0.000 -100.00 % | 39.963 M 273.49 % | 10.700 M | 0.000 | 0.000 -100.00 % | 28.657 M 19.22 % | 24.038 M 197.54 % | 8.079 M -72.30 % | 29.163 M 1.95 % | 28.605 M 36.87 % | 20.900 M 585.41 % | -4.306 M -115.63 % | 27.553 M 15.06 % | 23.947 M 52.19 % | 15.735 M 119.66 % | 7.163 M -78.89 % | 33.928 M |
| Operating expenses | 33.422 M -5.54 % | 35.382 M 5.97 % | 33.389 M 5.89 % | 31.532 M 111.13 % | 14.935 M 6.63 % | 14.007 M -21.82 % | 17.917 M -55.17 % | 39.963 M 82.99 % | 21.839 M -21.14 % | 27.693 M -9.49 % | 30.598 M 6.77 % | 28.657 M 19.22 % | 24.038 M 197.54 % | 8.079 M -72.30 % | 29.163 M 1.95 % | 28.605 M 36.87 % | 20.900 M 44.91 % | 14.423 M -47.65 % | 27.553 M 15.06 % | 23.947 M 52.19 % | 15.735 M 119.66 % | 7.163 M -78.89 % | 33.928 M |
| Cost and expenses | 110.521 M -19.71 % | 137.644 M 17.48 % | 117.161 M -14.93 % | 137.729 M 13.34 % | 121.519 M -9.87 % | 134.825 M 16.83 % | 115.400 M 12.82 % | 102.284 M 27.18 % | 80.426 M -51.65 % | 166.335 M 31.36 % | 126.626 M 27.20 % | 99.550 M 3.40 % | 96.272 M -9.51 % | 106.394 M -3.37 % | 110.101 M -9.15 % | 121.194 M 69.60 % | 71.460 M -42.77 % | 124.873 M 38.24 % | 90.329 M 32.11 % | 68.374 M 101.45 % | 33.941 M -53.81 % | 73.485 M 6.07 % | 69.277 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 0.000 -100.00 % | 17.807 M | 0.000 | 0.000 -100.00 % | 14.935 M 6.63 % | 14.007 M -21.82 % | 17.917 M | 0.000 -100.00 % | 11.139 M -59.92 % | 27.790 M -9.18 % | 30.598 M | 0.000 | 0.000 -100.00 % | 15.572 M | 0.000 | 0.000 | 0.000 -100.00 % | 19.467 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.732 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.091 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.839 M | 0.000 |
| Interest expense | 4.866 M -13.23 % | 5.608 M 2.07 % | 5.494 M 12.54 % | 4.882 M -21.13 % | 6.190 M -17.18 % | 7.474 M 42.15 % | 5.258 M 24.21 % | 4.233 M 11.45 % | 3.798 M 26.31 % | 3.007 M -24.10 % | 3.962 M 15.85 % | 3.420 M -4.79 % | 3.592 M 24.90 % | 2.876 M -34.13 % | 4.366 M -13.66 % | 5.057 M 9.46 % | 4.620 M | 0.000 -100.00 % | 6.255 M -13.16 % | 7.203 M 10.41 % | 6.524 M 203.84 % | 2.147 M -66.87 % | 6.481 M |
| Depreciation and amortization | 4.068 M -13.43 % | 4.699 M 1.47 % | 4.631 M 0.72 % | 4.598 M 1.50 % | 4.530 M -48.13 % | 8.733 M 189.08 % | 3.021 M 3.07 % | 2.931 M 3.10 % | 2.843 M -11.82 % | 3.224 M -2.27 % | 3.299 M -2.91 % | 3.398 M 13.00 % | 3.007 M -2.15 % | 3.073 M 0.99 % | 3.043 M -2.97 % | 3.136 M 3.53 % | 3.029 M -5.61 % | 3.209 M 4.15 % | 3.081 M -16.82 % | 3.704 M 17.81 % | 3.144 M -11.00 % | 3.533 M -1.82 % | 3.598 M |
| Operating income | 80.000 K -96.99 % | 2.658 M -6.28 % | 2.836 M -13.77 % | 3.289 M 66.28 % | 1.978 M -84.83 % | 13.039 M 267.92 % | 3.544 M -87.22 % | 27.721 M 690.94 % | -4.691 M -153.77 % | 8.725 M 163.91 % | 3.306 M 2.23 % | 3.234 M -32.97 % | 4.825 M -53.17 % | 10.303 M 101.47 % | 5.114 M 418.14 % | 987.000 K 117.77 % | -5.553 M -172.63 % | 7.646 M 69.49 % | 4.511 M 7 877.59 % | -58.000 K 99.30 % | -8.322 M -173.63 % | 11.302 M 198.52 % | 3.786 M |
| Operating income ratio | 0.00 -96.18 % | 0.02 -19.84 % | 0.02 1.33 % | 0.02 45.62 % | 0.02 -81.84 % | 0.09 195.96 % | 0.03 -86.03 % | 0.21 444.25 % | -0.06 -221.49 % | 0.05 100.37 % | 0.03 -19.13 % | 0.03 -34.07 % | 0.05 -45.94 % | 0.09 98.91 % | 0.04 449.46 % | 0.01 109.59 % | -0.08 -246.03 % | 0.06 21.30 % | 0.05 5 702.42 % | 0.00 99.74 % | -0.32 -343.69 % | 0.13 157.24 % | 0.05 |
| Total other income expenses net | -1.959 M 26.49 % | -2.665 M -7.16 % | -2.487 M -148.20 % | -1.002 M 70.65 % | -3.414 M 20.23 % | -4.280 M -126.10 % | -1.893 M 92.20 % | -24.279 M -1 790.89 % | -1.284 M 79.79 % | -6.352 M -607.35 % | -898.000 K -99.56 % | -450.000 K 67.65 % | -1.391 M 80.99 % | -7.319 M -479.95 % | -1.262 M -266.27 % | 759.000 K 4 564.71 % | -17.000 K 99.75 % | -6.897 M -83.77 % | -3.753 M -41.78 % | -2.647 M 6.96 % | -2.845 M 73.67 % | -10.806 M -184.98 % | -3.792 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 220.269 M | 0.000 -100.00 % | 223.493 M | 0.000 -100.00 % | 216.874 M 6 256.21 % | 3.412 M -98.12 % | 181.963 M 6 277.95 % | 2.853 M -98.13 % | 152.573 M 5 109.05 % | 2.929 M -98.01 % | 147.389 M 5 220.90 % | 2.770 M -98.32 % | 164.789 M 1 175.65 % | 12.918 M -92.82 % | 180.008 M 2 689.32 % | 6.453 M -96.43 % | 180.524 M 1 048.01 % | 15.725 M -92.01 % | 196.922 M 1 466.85 % | 12.568 M -93.86 % | 204.857 M |
| Total investments | 0.000 -100.00 % | 110.070 M | 0.000 -100.00 % | 60.235 M | 0.000 -100.00 % | 84.000 K -98.77 % | 6.824 M 8 023.81 % | 84.000 K -98.53 % | 5.706 M 6 692.86 % | 84.000 K -98.57 % | 5.858 M 6 873.81 % | 84.000 K -98.48 % | 5.540 M 6 495.24 % | 84.000 K -99.67 % | 25.836 M 30 657.14 % | 84.000 K -99.35 % | 12.907 M 15 265.38 % | 84.000 K -99.73 % | 31.450 M 130 941.67 % | 24.000 K -99.90 % | 25.136 M 33 258.95 % | 75.350 K |
| Total debt | 0.000 -100.00 % | 224.223 M | 0.000 -100.00 % | 226.415 M | 0.000 -100.00 % | 220.034 M | 0.000 -100.00 % | 184.788 M | 0.000 -100.00 % | 154.845 M | 0.000 -100.00 % | 150.318 M | 0.000 -100.00 % | 167.559 M | 0.000 -100.00 % | 192.926 M | 0.000 -100.00 % | 186.977 M | 0.000 -100.00 % | 212.647 M | 0.000 -100.00 % | 215.170 M |
| Accumulated other comprehensive income loss | 507.683 M 19 762.41 % | 2.556 M -99.50 % | 508.159 M 12.30 % | 452.496 M -10.84 % | 507.518 M 17 069.08 % | 2.956 M -99.41 % | 504.075 M 12.41 % | 448.412 M -11.48 % | 506.569 M 22 001.61 % | 2.292 M -99.55 % | 503.944 M | 0.000 -100.00 % | 498.976 M 24 848.80 % | 2.000 M -99.59 % | 493.563 M 12.71 % | 437.900 M -11.68 % | 495.824 M 37 840.20 % | 1.307 M -99.73 % | 488.180 M 12.87 % | 432.517 M -13.80 % | 501.786 M | 0.000 |
| Retained earnings | 0.000 -100.00 % | 154.632 M | 0.000 | 0.000 | 0.000 -100.00 % | 154.067 M | 0.000 | 0.000 | 0.000 -100.00 % | 153.782 M | 0.000 | 0.000 | 0.000 -100.00 % | 145.994 M | 0.000 | 0.000 | 0.000 -100.00 % | 144.023 M | 0.000 | 0.000 | 0.000 -100.00 % | 151.080 M |
| Common stock | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M | 0.000 -100.00 % | 55.663 M |
| Total equity | 507.683 M 0.00 % | 507.684 M -0.09 % | 508.159 M 0.00 % | 508.160 M 0.13 % | 507.518 M 0.00 % | 507.518 M 0.68 % | 504.075 M 0.00 % | 504.076 M -0.49 % | 506.569 M 0.00 % | 506.569 M 0.52 % | 503.944 M 0.00 % | 503.944 M 1.00 % | 498.976 M 0.00 % | 498.976 M 1.10 % | 493.563 M 0.00 % | 493.564 M -0.46 % | 495.824 M 0.00 % | 495.825 M 1.57 % | 488.180 M 0.00 % | 488.180 M -2.76 % | 502.053 M 0.10 % | 501.558 M |
| Other non current liabilities | -507.683 M -5 368.06 % | 9.637 M 101.90 % | -508.159 M -6 429.04 % | 8.029 M 101.58 % | -507.518 M -6 945.40 % | 7.414 M 101.47 % | -504.075 M -6 838.07 % | 7.481 M | 0.000 -100.00 % | 7.038 M | 0.000 -100.00 % | 7.143 M | 0.000 -100.00 % | 9.883 M | 0.000 -100.00 % | 12.383 M | 0.000 -100.00 % | 12.118 M | 0.000 -100.00 % | 12.080 M | 0.000 -100.00 % | 11.773 M |
| Long term debt | 0.000 -100.00 % | 25.556 M | 0.000 -100.00 % | 27.042 M | 0.000 -100.00 % | 28.686 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.674 M | 0.000 -100.00 % | 2.240 M |
| Total non current liabilities | -507.683 M -1 419.07 % | 38.488 M 107.57 % | -508.159 M -1 400.50 % | 39.074 M 107.70 % | -507.518 M -1 349.28 % | 40.625 M 108.06 % | -504.075 M -6 838.07 % | 7.481 M | 0.000 -100.00 % | 7.038 M | 0.000 -100.00 % | 7.143 M | 0.000 -100.00 % | 9.883 M | 0.000 -100.00 % | 12.383 M | 0.000 -100.00 % | 12.118 M | 0.000 -100.00 % | 13.754 M | 0.000 -100.00 % | 14.013 M |
| Other current liabilities | 0.000 -100.00 % | 12.943 M | 0.000 -100.00 % | 11.929 M | 0.000 -100.00 % | 11.559 M | 0.000 -100.00 % | 12.156 M | 0.000 -100.00 % | 14.880 M | 0.000 -100.00 % | 13.769 M | 0.000 -100.00 % | 10.593 M | 0.000 -100.00 % | 16.795 M | 0.000 -100.00 % | 17.920 M | 0.000 -100.00 % | 21.972 M | 0.000 -100.00 % | 23.683 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.142 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 198.667 M | 0.000 -100.00 % | 199.373 M | 0.000 -100.00 % | 191.348 M | 0.000 -100.00 % | 184.788 M | 0.000 -100.00 % | 154.845 M | 0.000 -100.00 % | 150.318 M | 0.000 -100.00 % | 167.559 M | 0.000 -100.00 % | 192.926 M | 0.000 -100.00 % | 186.977 M | 0.000 -100.00 % | 210.973 M | 0.000 -100.00 % | 212.930 M |
| Total current liabilities | 0.000 -100.00 % | 238.466 M | 0.000 -100.00 % | 246.334 M | 0.000 -100.00 % | 241.525 M | 0.000 -100.00 % | 227.847 M | 0.000 -100.00 % | 208.764 M | 0.000 -100.00 % | 184.545 M | 0.000 -100.00 % | 201.480 M | 0.000 -100.00 % | 240.754 M | 0.000 -100.00 % | 252.501 M | 0.000 -100.00 % | 290.497 M | 0.000 -100.00 % | 319.536 M |
| Total liabilities | -507.683 M -283.31 % | 276.954 M 154.50 % | -508.159 M -278.05 % | 285.408 M 156.24 % | -507.518 M -279.88 % | 282.150 M 155.97 % | -504.075 M -314.20 % | 235.328 M | 0.000 -100.00 % | 215.802 M | 0.000 -100.00 % | 191.688 M | 0.000 -100.00 % | 211.363 M | 0.000 -100.00 % | 253.137 M | 0.000 -100.00 % | 264.619 M | 0.000 -100.00 % | 304.251 M | 0.000 -100.00 % | 333.549 M |
| Other non current assets | 0.000 -100.00 % | 10.732 M | 0.000 -100.00 % | 58.264 M 1 647.52 % | -3.765 M -103.23 % | 116.737 M 3 521.37 % | -3.412 M -102.53 % | 134.983 M 4 831.27 % | -2.853 M -102.23 % | 128.032 M 4 471.18 % | -2.929 M -102.27 % | 128.797 M 4 749.71 % | -2.770 M -102.61 % | 106.331 M 923.12 % | -12.918 M -111.58 % | 111.579 M 1 828.98 % | -6.453 M -105.84 % | 110.551 M 803.03 % | -15.725 M -111.46 % | 137.174 M 1 191.46 % | -12.568 M -109.43 % | 133.257 M |
| Long term investments | 0.000 -100.00 % | 110.070 M | 0.000 -100.00 % | 59.617 M | 0.000 -100.00 % | 84.000 K | 0.000 100.00 % | -503.000 K | 0.000 -100.00 % | 84.000 K | 0.000 -100.00 % | 84.000 K | 0.000 -100.00 % | 84.000 K | 0.000 -100.00 % | 84.000 K | 0.000 -100.00 % | 84.000 K | 0.000 -100.00 % | 24.000 K | 0.000 | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 181.774 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 194.982 M | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 527.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -83.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 16.662 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 -100.00 % | 187.002 M | 0.000 -100.00 % | 190.623 M | 0.000 -100.00 % | 197.594 M | 0.000 -100.00 % | 151.583 M | 0.000 -100.00 % | 148.672 M | 0.000 -100.00 % | 146.099 M | 0.000 -100.00 % | 149.243 M | 0.000 -100.00 % | 151.954 M | 0.000 -100.00 % | 158.012 M | 0.000 -100.00 % | 164.193 M | 0.000 -100.00 % | 172.417 M |
| Total non current assets | 0.000 -100.00 % | 307.804 M | 0.000 -100.00 % | 308.504 M 8 294.00 % | -3.765 M -101.20 % | 314.415 M 9 314.98 % | -3.412 M -101.19 % | 287.742 M 10 185.59 % | -2.853 M -101.03 % | 278.284 M 9 600.99 % | -2.929 M -101.05 % | 278.130 M 10 140.79 % | -2.770 M -101.06 % | 260.533 M 2 116.82 % | -12.918 M -104.78 % | 270.273 M 4 288.03 % | -6.453 M -102.35 % | 274.336 M 1 844.59 % | -15.725 M -105.22 % | 301.391 M 2 498.09 % | -12.568 M -104.11 % | 305.765 M |
| Other current assets | -4.717 M -169.53 % | 6.784 M 291.64 % | -3.540 M -133.16 % | 10.677 M | 0.000 -100.00 % | 2.774 M | 0.000 -100.00 % | 14.707 M | 0.000 -100.00 % | 3.520 M | 0.000 -100.00 % | 28.867 M | 0.000 -100.00 % | 6.422 M | 0.000 -100.00 % | 18.781 M | 0.000 -100.00 % | 7.364 M | 0.000 -100.00 % | 37.856 M | 0.000 -100.00 % | 67.310 M |
| Short term investments | 0.000 -100.00 % | 763.000 K | 0.000 -100.00 % | 618.000 K | 0.000 | 0.000 -100.00 % | 6.824 M 1 062.52 % | 587.000 K -89.71 % | 5.706 M 882.10 % | 581.000 K -90.08 % | 5.858 M | 0.000 -100.00 % | 5.540 M | 0.000 -100.00 % | 25.836 M | 0.000 -100.00 % | 12.907 M | 0.000 -100.00 % | 31.450 M | 0.000 -100.00 % | 25.136 M | 0.000 |
| cash and cash equivalents | 0.000 -100.00 % | 3.954 M | 0.000 -100.00 % | 2.922 M | 0.000 -100.00 % | 3.160 M 192.61 % | -3.412 M -220.78 % | 2.825 M 199.02 % | -2.853 M -225.57 % | 2.272 M 177.57 % | -2.929 M -200.00 % | 2.929 M 205.74 % | -2.770 M -200.00 % | 2.770 M 121.44 % | -12.918 M -200.00 % | 12.918 M 300.17 % | -6.453 M -200.01 % | 6.453 M 141.04 % | -15.725 M -200.00 % | 15.725 M 225.12 % | -12.568 M -221.86 % | 10.313 M |
| Cash and short term investments | 4.717 M 0.00 % | 4.717 M 33.25 % | 3.540 M 0.00 % | 3.540 M -5.98 % | 3.765 M 19.15 % | 3.160 M -7.39 % | 3.412 M 0.00 % | 3.412 M 19.59 % | 2.853 M 0.00 % | 2.853 M -2.59 % | 2.929 M 0.00 % | 2.929 M 5.74 % | 2.770 M 0.00 % | 2.770 M -78.56 % | 12.918 M 0.00 % | 12.918 M 100.17 % | 6.453 M 0.01 % | 6.453 M -58.96 % | 15.725 M 0.00 % | 15.725 M 25.12 % | 12.568 M 21.86 % | 10.313 M |
| Total current assets | 0.000 -100.00 % | 476.834 M | 0.000 -100.00 % | 485.063 M 12 783.48 % | 3.765 M -99.21 % | 475.253 M 13 828.87 % | 3.412 M -99.24 % | 451.663 M 15 731.16 % | 2.853 M -99.36 % | 444.087 M 15 061.73 % | 2.929 M -99.30 % | 417.503 M 14 972.31 % | 2.770 M -99.38 % | 449.806 M 3 382.01 % | 12.918 M -97.29 % | 476.428 M 7 282.52 % | 6.453 M -98.67 % | 486.107 M 2 991.30 % | 15.725 M -96.80 % | 491.040 M 3 807.07 % | 12.568 M -97.63 % | 529.342 M |
| Inventory | 0.000 -100.00 % | 284.610 M | 0.000 -100.00 % | 267.393 M | 0.000 -100.00 % | 277.973 M | 0.000 -100.00 % | 251.770 M | 0.000 -100.00 % | 221.556 M | 0.000 -100.00 % | 228.474 M | 0.000 -100.00 % | 257.831 M | 0.000 -100.00 % | 260.852 M | 0.000 -100.00 % | 277.307 M | 0.000 -100.00 % | 289.063 M | 0.000 -100.00 % | 289.723 M |
| Net receivables | 0.000 -100.00 % | 180.723 M | 0.000 -100.00 % | 203.453 M | 0.000 -100.00 % | 191.346 M | 0.000 -100.00 % | 181.774 M | 0.000 -100.00 % | 209.468 M | 0.000 -100.00 % | 157.233 M | 0.000 -100.00 % | 179.010 M | 0.000 -100.00 % | 183.877 M | 0.000 -100.00 % | 194.982 M | 0.000 -100.00 % | 148.396 M | 0.000 -100.00 % | 161.996 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.679 M | 0.000 -100.00 % | 1.496 M | 0.000 -100.00 % | 3.150 M | 0.000 -100.00 % | 4.875 M | 0.000 -100.00 % | 6.656 M | 0.000 -100.00 % | 5.673 M | 0.000 | 0.000 | 0.000 -100.00 % | 91.480 K |
| Other assets | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 471.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 25.377 M | 0.000 -100.00 % | 34.170 M | 0.000 -100.00 % | 34.811 M | 0.000 -100.00 % | 30.903 M | 0.000 -100.00 % | 39.039 M | 0.000 -100.00 % | 20.458 M | 0.000 -100.00 % | 23.328 M | 0.000 -100.00 % | 31.033 M | 0.000 -100.00 % | 47.604 M | 0.000 -100.00 % | 57.552 M | 0.000 -100.00 % | 82.924 M |
| Tax payables | 0.000 -100.00 % | 1.479 M | 0.000 -100.00 % | 862.000 K | 0.000 -100.00 % | 665.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 -100.00 % | 28.686 M | 0.000 -100.00 % | 30.927 M | 0.000 -100.00 % | 33.168 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 -100.00 % | 294.832 M | 0.000 -100.00 % | 452.497 M | 0.000 -100.00 % | 294.832 M | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 294.832 M | 0.000 -100.00 % | 448.281 M | 0.000 -100.00 % | 295.319 M | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 294.832 M | 0.000 | 0.000 -100.00 % | 267.781 K -99.91 % | 294.815 M |
| Deferred tax liabilities non current | 0.000 -100.00 % | 3.295 M | 0.000 -100.00 % | 4.003 M | 0.000 -100.00 % | 4.525 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 0.000 -100.00 % | 784.638 M | 0.000 -100.00 % | 793.568 M | 0.000 -100.00 % | 789.668 M | 0.000 -100.00 % | 739.404 M | 0.000 -100.00 % | 722.371 M | 0.000 -100.00 % | 695.632 M | 0.000 -100.00 % | 710.339 M | 0.000 -100.00 % | 746.701 M | 0.000 -100.00 % | 760.444 M | 0.000 -100.00 % | 792.431 M | 0.000 -100.00 % | 835.107 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2019-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 1.443 M 4 144.12 % | 34.000 K 124.64 % | -138.000 K 94.79 % | -2.648 M -221.08 % | 2.187 M 241.37 % | -1.547 M -131.46 % | 4.917 M 321.39 % | -2.221 M -148.21 % | 4.607 M 477.00 % | -1.222 M 28.50 % | -1.709 M 11.13 % | -1.923 M 21.41 % | -2.447 M 8.73 % | -2.681 M 3.18 % | -2.769 M -128.47 % | -1.212 M -128.84 % | 4.202 M 173.87 % | -5.688 M -798.58 % | -633.000 K -126.80 % | 2.362 M -78.56 % | 11.016 M 137 600.00 % | 8.000 K |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.042 M 3.07 % | 5.862 M 3.10 % | 5.686 M -11.82 % | 6.448 M -2.27 % | 6.598 M -2.91 % | 6.796 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.042 M 3.07 % | 5.862 M 3.10 % | 5.686 M -11.82 % | 6.448 M -2.27 % | 6.598 M -2.91 % | 6.796 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.454 M 177.08 % | 3.412 M | 0.000 -100.00 % | 2.853 M | 0.000 -100.00 % | 2.929 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.160 M -66.57 % | 9.454 M 177.08 % | 3.412 M -60.04 % | 8.539 M 199.30 % | 2.853 M -70.05 % | 9.527 M 225.26 % | 2.929 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.042 M 3.07 % | 5.862 M 3.10 % | 5.686 M -11.82 % | 6.448 M -2.27 % | 6.598 M -2.91 % | 6.796 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.042 M 3.07 % | 5.862 M 3.10 % | 5.686 M -11.82 % | 6.448 M -2.27 % | 6.598 M -2.91 % | 6.796 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2019 |